[SIME] QoQ Quarter Result on 31-Dec-2001 [#2]

Stock
[SIME] SIME DARBY BHD
Announcement Date
26-Feb-2002
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2002
Quarter
31-Dec-2001 [#2]
Profit Trend
QoQ- 4.29%
YoY- 12.87%
Quarter Report
Latest QR
Upcoming QR
SIME's Result
SIME's Financial Summary
View:
Show?
Quarter Result
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Revenue 3,664,029 3,215,404 3,075,218 2,897,810 2,864,661 2,939,573 2,895,282 16.98%
PBT 337,588 295,100 291,204 278,819 283,011 285,933 269,400 16.21%
Tax -123,463 -79,221 -110,902 -87,385 -99,455 -139,442 -121,541 1.05%
NP 214,125 215,879 180,302 191,434 183,556 146,491 147,859 27.97%
-
NP to SH 214,125 215,879 180,302 191,434 183,556 146,491 147,859 27.97%
-
Tax Rate 36.57% 26.85% 38.08% 31.34% 35.14% 48.77% 45.12% -
Total Cost 3,449,904 2,999,525 2,894,916 2,706,376 2,681,105 2,793,082 2,747,423 16.37%
-
Net Worth 7,447,826 7,172,753 6,888,460 6,816,918 6,947,246 6,766,489 6,630,551 8.04%
Dividend
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Div - 406,223 - 116,728 - 313,909 - -
Div Payout % - 188.17% - 60.98% - 214.29% - -
Equity
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Net Worth 7,447,826 7,172,753 6,888,460 6,816,918 6,947,246 6,766,489 6,630,551 8.04%
NOSH 2,327,445 2,321,279 2,311,564 2,334,561 2,323,493 2,325,253 2,310,296 0.49%
Ratio Analysis
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
NP Margin 5.84% 6.71% 5.86% 6.61% 6.41% 4.98% 5.11% -
ROE 2.88% 3.01% 2.62% 2.81% 2.64% 2.16% 2.23% -
Per Share
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 157.43 138.52 133.04 124.13 123.29 126.42 125.32 16.40%
EPS 9.20 9.30 7.80 8.20 7.90 6.30 6.40 27.34%
DPS 0.00 17.50 0.00 5.00 0.00 13.50 0.00 -
NAPS 3.20 3.09 2.98 2.92 2.99 2.91 2.87 7.51%
Adjusted Per Share Value based on latest NOSH - 2,334,561
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
RPS 53.79 47.20 45.14 42.54 42.05 43.15 42.50 16.98%
EPS 3.14 3.17 2.65 2.81 2.69 2.15 2.17 27.90%
DPS 0.00 5.96 0.00 1.71 0.00 4.61 0.00 -
NAPS 1.0933 1.0529 1.0112 1.0007 1.0198 0.9933 0.9733 8.05%
Price Multiplier on Financial Quarter End Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 30/09/02 28/06/02 29/03/02 31/12/01 28/09/01 29/06/01 30/03/01 -
Price 4.86 5.00 5.05 4.90 4.56 3.96 4.52 -
P/RPS 3.09 3.61 3.80 3.95 3.70 3.13 3.61 -9.84%
P/EPS 52.83 53.76 64.74 59.76 57.72 62.86 70.63 -17.58%
EY 1.89 1.86 1.54 1.67 1.73 1.59 1.42 20.97%
DY 0.00 3.50 0.00 1.02 0.00 3.41 0.00 -
P/NAPS 1.52 1.62 1.69 1.68 1.53 1.36 1.57 -2.13%
Price Multiplier on Announcement Date
30/09/02 30/06/02 31/03/02 31/12/01 30/09/01 30/06/01 31/03/01 CAGR
Date 26/11/02 27/08/02 28/05/02 26/02/02 28/11/01 29/08/01 30/05/01 -
Price 4.96 5.25 5.30 4.98 4.38 4.78 4.00 -
P/RPS 3.15 3.79 3.98 4.01 3.55 3.78 3.19 -0.83%
P/EPS 53.91 56.45 67.95 60.73 55.44 75.87 62.50 -9.37%
EY 1.85 1.77 1.47 1.65 1.80 1.32 1.60 10.15%
DY 0.00 3.33 0.00 1.00 0.00 2.82 0.00 -
P/NAPS 1.55 1.70 1.78 1.71 1.46 1.64 1.39 7.52%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment